DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.11
Today's Fair Value
$5.26 -73.84%
Margin of Safety
-282.32%
Projected Value (5Y)
$8.47 -57.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -65.03% | CAGR (5y): -69.68%
%
Regression: 0.18% | CAGR (5y): 0.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 36.13x)
%